Independent Bank Corp.

INDB US Financials Regional Banks
S&P 600
$82.74
-0.07%
Delayed · cached 15 min

Fair value analysis

INDB
Independent Bank Corp.
FinancialsRegional Banks
$82.74
Close used for this calculation
$75.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability19/25
Returns4/25
Balance Sheet19/25
Efficiency16/25
Growth6/25
Good
Quality radar
58Prof.19/25Ret.4/25Eff.16/25B.Sht19/25Growth6/25

Consensus fair value

$75.90
Near FV
▼ -8.3% against the close used
Model range $7.00 – $88.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$7.00Fair value$75.90Bull$88.80
FairClose
52-week traded range
52W low $64.3952W high $87.17

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading close to the consensus fair value

Independent Bank Corp. closed at $82.74, 9.0% above the consensus fair value of $75.90 drawn from 8 valuation models.

Financial DNA score 58/100 — Good. P/E of 18.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$83.50
+0.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.4%, r=10%, tg=3%, n=10yr
Graham Number
$85.53
+3.4%
√(22.5 × EPS × BVPS)
EPS=4.44, BVPS=73.22
P/E Fair Value
$88.80
+7.3%
EPS × 20x (sector P/E)
EPS=4.44, Sector P/E=20x
Peter Lynch (PEG)
$23.98
-71.0%
EPS × Growth% (PEG = 1 is fair)
EPS=4.44, g=5.4%
Dividend Discount (DDM)
$54.03
-34.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.36, r=10%, g=5.4%
Book Value (P/B)
$7.00
-91.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=73.22, ROE=5.8%, g=5.4%, r=10%
Reverse DCF
$82.74
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.2% | Historical: 5.4%
Margin of Safety
$64.46
-22.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=85.94, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.